FIVEL EIGEDOM AS

6200 STRANDA

Finances

Return on Equity

13,7 %

Current Ratio

4,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 075 000	1 041 000	1 025 000	1 008 000
Net Income	480 000	392 000	386 000	385 000
Total Assets	3 708 000	3 182 000	3 560 000	4 038 000
Total Equity	3 504 000	3 024 000	2 632 000	2 246 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 075 000	1 041 000	1 025 000	1 008 000
Expenditure	435 000	500 000	474 000	428 000
Operating Profit	640 000	541 000	551 000	580 000
Financial Income	4 000	4 000	5 000	6 000
Financial Costs	0	16 000	37 000	70 000
Financial Balance	4 000	−12 000	−32 000	−64 000
Earnings Before Tax	644 000	529 000	519 000	516 000
Tax	164 000	137 000	133 000	131 000
Net Income	480 000	392 000	386 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 753 000	2 933 000	3 113 000	3 343 000
Total Current Assets	955 000	249 000	447 000	696 000
Total Assets	3 708 000	3 182 000	3 560 000	4 038 000
Total Retained Equity	3 345 000	2 865 000	2 473 000	2 087 000
Total Equity	3 504 000	3 024 000	2 632 000	2 246 000
Total Long-Term Debt	0	0	763 000	1 624 000
Total Current Debt	204 000	158 000	165 000	168 000
Total Equity and Debt	3 708 000	3 182 000	3 560 000	4 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 075 000	1 041 000	1 025 000	1 008 000
Revenue	1 075 000	1 041 000	1 025 000	1 008 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	180 000	180 000	180 000	180 000
Impairment	0	0	0	0
Expenditure	435 000	500 000	474 000	428 000
Operating Profit	640 000	541 000	551 000	580 000
Financial Income	4 000	4 000	5 000	6 000
Financial Costs	0	16 000	37 000	70 000
Financial Balance	4 000	−12 000	−32 000	−64 000
Dividends	0	0	0	0
Net Income	480 000	392 000	386 000	385 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 992 000	2 161 000	2 330 000	2 498 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	29 000	40 000	52 000
Total Tangible Assets	2 010 000	2 190 000	2 370 000	2 550 000
Total Fiancial Fixed Assets	743 000	743 000	743 000	793 000
Total Fixed Assets	2 753 000	2 933 000	3 113 000	3 343 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	955 000	249 000	447 000	696 000
Total Current Assets	955 000	249 000	447 000	696 000
Total Assets	3 708 000	3 182 000	3 560 000	4 038 000
Total Equity	3 504 000	3 024 000	2 632 000	2 246 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	763 000	1 624 000
Creditors	8 000	10 000	2 000	5 000
Unpaid Taxes	33 000	11 000	29 000	31 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	2 000
Total Current Debt	204 000	158 000	165 000	168 000
Total Equity and Debt	3 708 000	3 182 000	3 560 000	4 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,7 %	12,96 %	14,67 %	17,14 %
Debt-to-Equity Ratio	0	0	0,29	0,72
Operating Profit Margin	59,53 %	51,97 %	53,76 %	57,54 %
Current Ratio	4,68	1,58	2,71	4,14
Quick Ratio	4,68	1,58	2,71	4,14
Equity Ratio	0,94	0,95	0,74	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %